(USD M) | Dec'19 | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Mar'24 | Jun'24 | Sep'24 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 370.3 21.1% | 368.8 9.9% | 320.0 (5.2%) | 349.8 1.6% | 366.4 (1.1%) | 380.8 3.2% | 500.8 56.5% | 499.1 42.7% | 587.2 60.3% | 643.5 69.0% | 648.8 29.6% | 684.1 37.1% | 626.9 6.7% | 627.0 (2.6%) | 614.2 (5.3%) | 587.5 (14.1%) | 579.4 (7.6%) | 527.4 (15.9%) | 516.2 (16.0%) | 529.4 (9.9%) |
LTM NOPAT % growth | (33.2) N/A | (39.3) 18.4% | (57.5) 46.5% | (39.5) (31.4%) | 31.3 N/A | 49.0 56.3% | 84.9 73.3% | 51.8 (39.0%) | (9.6) N/A | 1.2 N/A | 79.7 6,505.1% | 51.3 (35.7%) | (92.9) N/A | (76.1) (18.0%) | (59.0) (22.6%) | (63.7) 8.1% | (43.7) (31.4%) | (38.8) (11.2%) | (63.2) 62.7% | (54.9) (13.1%) |
Discount rate | 7.2% | 5.8% | 6.0% | 6.0% | 6.4% | 7.2% | 6.9% | 6.9% | 6.8% | 7.6% | 7.7% | 10.7% | 8.7% | 8.3% | 8.3% | 8.9% | 8.6% | 7.9% | 8.9% | 8.9% |
Earnings Power Value (EPV) | (460.3) | (674.5) | (958.3) | (661.0) | 493.3 | 682.2 | 1,231.5 | 752.2 | (141.3) | 16.0 | 1,035.6 | 478.9 | (1,064.6) | (916.0) | (708.3) | (712.7) | (508.5) | (489.6) | (712.4) | (613.7) |
Enterprise Value (EV) | 2,592.2 | 1,340.3 | 1,894.0 | 2,100.6 | 2,931.3 | 3,204.4 | 3,668.7 | 2,765.6 | 2,837.5 | 3,432.9 | 1,981.7 | 1,967.4 | 2,318.7 | 2,039.1 | 1,612.5 | 1,514.4 | 1,826.8 | 1,757.1 | 1,802.8 | 1,884.9 |
Market-Implied Value of Growth (MIVoG) | 3,052.6 | 2,014.8 | 2,852.4 | 2,761.6 | 2,438.0 | 2,522.2 | 2,437.2 | 2,013.4 | 2,978.7 | 3,416.9 | 946.1 | 1,488.5 | 3,383.2 | 2,955.1 | 2,320.8 | 2,227.1 | 2,335.3 | 2,246.7 | 2,515.2 | 2,498.5 |
EPV as % of EV | (17.8%) | (50.3%) | (50.6%) | (31.5%) | 16.8% | 21.3% | 33.6% | 27.2% | (5.0%) | 0.5% | 52.3% | 24.3% | (45.9%) | (44.9%) | (43.9%) | (47.1%) | (27.8%) | (27.9%) | (39.5%) | (32.6%) |
MIVoG as % of EV | 117.8% | 150.3% | 150.6% | 131.5% | 83.2% | 78.7% | 66.4% | 72.8% | 105.0% | 99.5% | 47.7% | 75.7% | 145.9% | 144.9% | 143.9% | 147.1% | 127.8% | 127.9% | 139.5% | 132.6% |
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
As of Sep 30, 2024, First Majestic Silver Corp.'s Earnings Power Value is approximately ($613.7M).
As of Sep 30, 2024, First Majestic Silver Corp.'s Enterprise Value (EV) estimates at $1,884.9M.
As of Sep 30, 2024, First Majestic Silver Corp.'s Net operating profit after tax (NOPAT) is approximately ($54.9M).